Highlights

[EDUSPEC] QoQ TTM Result on 2015-09-30 [#4]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 30-Sep-2015  [#4]
Profit Trend QoQ -     15.10%    YoY -     32.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 83,395 78,316 76,941 76,008 77,490 65,908 62,511 21.21%
  QoQ % 6.49% 1.79% 1.23% -1.91% 17.57% 5.43% -
  Horiz. % 133.41% 125.28% 123.08% 121.59% 123.96% 105.43% 100.00%
PBT 12,952 12,061 11,382 11,949 9,560 5,749 8,923 28.23%
  QoQ % 7.39% 5.97% -4.75% 24.99% 66.29% -35.57% -
  Horiz. % 145.15% 135.17% 127.56% 133.91% 107.14% 64.43% 100.00%
Tax -422 -503 -509 -751 -468 -375 -362 10.78%
  QoQ % 16.10% 1.18% 32.22% -60.47% -24.80% -3.59% -
  Horiz. % 116.57% 138.95% 140.61% 207.46% 129.28% 103.59% 100.00%
NP 12,530 11,558 10,873 11,198 9,092 5,374 8,561 28.94%
  QoQ % 8.41% 6.30% -2.90% 23.16% 69.18% -37.23% -
  Horiz. % 146.36% 135.01% 127.01% 130.80% 106.20% 62.77% 100.00%
NP to SH 10,601 9,687 8,813 9,790 8,506 4,958 7,779 22.94%
  QoQ % 9.44% 9.92% -9.98% 15.10% 71.56% -36.26% -
  Horiz. % 136.28% 124.53% 113.29% 125.85% 109.35% 63.74% 100.00%
Tax Rate 3.26 % 4.17 % 4.47 % 6.29 % 4.90 % 6.52 % 4.06 % -13.62%
  QoQ % -21.82% -6.71% -28.93% 28.37% -24.85% 60.59% -
  Horiz. % 80.30% 102.71% 110.10% 154.93% 120.69% 160.59% 100.00%
Total Cost 70,865 66,758 66,068 64,810 68,398 60,534 53,950 19.96%
  QoQ % 6.15% 1.04% 1.94% -5.25% 12.99% 12.20% -
  Horiz. % 131.35% 123.74% 122.46% 120.13% 126.78% 112.20% 100.00%
Net Worth 119,422 96,517 95,934 99,913 90,319 83,424 60,758 56.98%
  QoQ % 23.73% 0.61% -3.98% 10.62% 8.26% 37.31% -
  Horiz. % 196.55% 158.86% 157.90% 164.44% 148.65% 137.31% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 119,422 96,517 95,934 99,913 90,319 83,424 60,758 56.98%
  QoQ % 23.73% 0.61% -3.98% 10.62% 8.26% 37.31% -
  Horiz. % 196.55% 158.86% 157.90% 164.44% 148.65% 137.31% 100.00%
NOSH 853,020 861,764 848,979 805,754 792,272 779,666 769,090 7.16%
  QoQ % -1.01% 1.51% 5.36% 1.70% 1.62% 1.38% -
  Horiz. % 110.91% 112.05% 110.39% 104.77% 103.01% 101.38% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.02 % 14.76 % 14.13 % 14.73 % 11.73 % 8.15 % 13.70 % 6.33%
  QoQ % 1.76% 4.46% -4.07% 25.58% 43.93% -40.51% -
  Horiz. % 109.64% 107.74% 103.14% 107.52% 85.62% 59.49% 100.00%
ROE 8.88 % 10.04 % 9.19 % 9.80 % 9.42 % 5.94 % 12.80 % -21.65%
  QoQ % -11.55% 9.25% -6.22% 4.03% 58.59% -53.59% -
  Horiz. % 69.38% 78.44% 71.80% 76.56% 73.59% 46.41% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.78 9.09 9.06 9.43 9.78 8.45 8.13 13.12%
  QoQ % 7.59% 0.33% -3.92% -3.58% 15.74% 3.94% -
  Horiz. % 120.30% 111.81% 111.44% 115.99% 120.30% 103.94% 100.00%
EPS 1.24 1.12 1.04 1.22 1.07 0.64 1.01 14.67%
  QoQ % 10.71% 7.69% -14.75% 14.02% 67.19% -36.63% -
  Horiz. % 122.77% 110.89% 102.97% 120.79% 105.94% 63.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 0.0790 46.49%
  QoQ % 25.00% -0.88% -8.87% 8.77% 6.54% 35.44% -
  Horiz. % 177.22% 141.77% 143.04% 156.96% 144.30% 135.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,351,077
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.17 5.80 5.69 5.63 5.74 4.88 4.63 21.12%
  QoQ % 6.38% 1.93% 1.07% -1.92% 17.62% 5.40% -
  Horiz. % 133.26% 125.27% 122.89% 121.60% 123.97% 105.40% 100.00%
EPS 0.78 0.72 0.65 0.72 0.63 0.37 0.58 21.86%
  QoQ % 8.33% 10.77% -9.72% 14.29% 70.27% -36.21% -
  Horiz. % 134.48% 124.14% 112.07% 124.14% 108.62% 63.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0884 0.0714 0.0710 0.0740 0.0668 0.0617 0.0450 56.92%
  QoQ % 23.81% 0.56% -4.05% 10.78% 8.27% 37.11% -
  Horiz. % 196.44% 158.67% 157.78% 164.44% 148.44% 137.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 0.2450 -
P/RPS 2.61 3.14 3.48 2.70 3.17 4.26 3.01 -9.08%
  QoQ % -16.88% -9.77% 28.89% -14.83% -25.59% 41.53% -
  Horiz. % 86.71% 104.32% 115.61% 89.70% 105.32% 141.53% 100.00%
P/EPS 20.52 25.35 30.34 20.99 28.87 56.61 24.22 -10.47%
  QoQ % -19.05% -16.45% 44.55% -27.29% -49.00% 133.73% -
  Horiz. % 84.72% 104.67% 125.27% 86.66% 119.20% 233.73% 100.00%
EY 4.87 3.94 3.30 4.76 3.46 1.77 4.13 11.63%
  QoQ % 23.60% 19.39% -30.67% 37.57% 95.48% -57.14% -
  Horiz. % 117.92% 95.40% 79.90% 115.25% 83.78% 42.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 2.54 2.79 2.06 2.72 3.36 3.10 -29.91%
  QoQ % -28.35% -8.96% 35.44% -24.26% -19.05% 8.39% -
  Horiz. % 58.71% 81.94% 90.00% 66.45% 87.74% 108.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 26/02/15 -
Price 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 0.3500 -
P/RPS 2.56 3.08 3.31 3.34 2.35 4.20 4.31 -29.36%
  QoQ % -16.88% -6.95% -0.90% 42.13% -44.05% -2.55% -
  Horiz. % 59.40% 71.46% 76.80% 77.49% 54.52% 97.45% 100.00%
P/EPS 20.12 24.91 28.90 25.93 21.42 55.83 34.60 -30.35%
  QoQ % -19.23% -13.81% 11.45% 21.06% -61.63% 61.36% -
  Horiz. % 58.15% 71.99% 83.53% 74.94% 61.91% 161.36% 100.00%
EY 4.97 4.01 3.46 3.86 4.67 1.79 2.89 43.59%
  QoQ % 23.94% 15.90% -10.36% -17.34% 160.89% -38.06% -
  Horiz. % 171.97% 138.75% 119.72% 133.56% 161.59% 61.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.79 2.50 2.65 2.54 2.02 3.32 4.43 -45.37%
  QoQ % -28.40% -5.66% 4.33% 25.74% -39.16% -25.06% -
  Horiz. % 40.41% 56.43% 59.82% 57.34% 45.60% 74.94% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers